{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Metodické doporučení","Rozpočet","Import_ISKP14","export z MS","Souhrny","Translate","Poznámky"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":11,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Metodické doporučení","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rozpočet","index":1,"n_rows":216,"n_cols":53,"rows_kept":216,"cut":false,"hidden":false,"merged":[[1,31,3,31],[1,28,3,28],[1,29,3,29],[1,30,3,30],[1,52,3,52],[1,32,3,32],[1,33,3,33],[1,27,3,27],[1,0,3,0],[1,1,3,1],[1,2,3,2],[1,3,3,3],[1,4,3,4],[1,5,3,5],[1,6,3,6],[1,7,3,7],[1,8,3,8],[1,9,3,9],[1,10,1,15],[1,16,3,16],[1,17,3,17],[1,24,3,24],[1,19,3,19],[1,18,3,18],[1,25,3,25],[1,26,3,26],[1,23,3,23],[1,20,3,20],[1,21,3,21],[1,22,3,22]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,9,10,11,12,null,14,null,null,null,19,20]
["Kód","Název CZ","Název EN","Cena jednotky","Počet jednotek","Částka celkem","Podíl kapitoly na CZV","Měrná jednotka","Položka dle ISPV","typ pracovní pozice","Období realizace projektu, náklady v Kč / The period of physical implementation of the project, costs CZK",null,null,null,null,null,"Komentáře k rozpočtu/ Budget comments","Další informace k rozpočtu (nezobrazuje se žadateli): ","Potomek","Listová","SD-1 Účetní/daňové doklady","SD-2 Lidské zdroje","SD-3 Cestovní náhrady","Soupiska příjmů","Nezpůsobilé výdaje","Investice","Úroveň","Pořadí","Platnost","GBER","mimo režim VP","Kontrola rozpisu","Komentář hodnotitele k rozpočtu","Pojistné na sociální a zdravotní zabezpečení (relevantní v případě kapitoly Osobní výdaje)/ Social and health insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Popisek"]
[null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022]
[null,null,null,null,null,null,null,null,null,null,"Měsíců\nMonths:","Měsíců\nMonths: 12","Měsíců\nMonths: 12","Měsíců\nMonths: 12","Měsíců\nMonths: 12","Měsíců\nMonths:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Popisek"]
["1","Celkové způsobilé výdaje","Total eligible expenses",0,0,{"$f":"+F6+F196","v":0},{"$f":"IF($F$5=0,0,F5/$F$5)","v":0},null,null,null,{"$f":"+K6+K196","v":0},0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($A5,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A5,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A5,ExportMS,S$1,0)))","v":false},false,{"$f":"IF(ISERROR(VLOOKUP($A5,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A5,ExportMS,U$1,0)=0,\"\",VLOOKUP($A5,ExportMS,U$1,0)))","v":""},"","","",{"$f":"+Y6+Y196","v":0},{"$f":"IF(ISERROR(VLOOKUP($A5,ExportMS,Z$1,0)),\"\",IF(VLOOKUP($A5,ExportMS,Z$1,0)=0,\"\",VLOOKUP($A5,ExportMS,Z$1,0)))","v":""},1,{"$f":"Poradi($A5)","v":1},"Původní",{"$f":"IF(ISERROR(VLOOKUP($A5,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A5,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A5,ExportMS,AD$1,0)))","v":""},"",{"$f":"SUM(K5:P5)-F5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5&\" - \"&B5","v":"1 - Celkové způsobilé výdaje"}]
["1.1","Výdaje na přímé aktivity","Expenditure on direct activities",0,0,{"$f":"+F7+F24","v":0},0,null,null,null,{"$f":"+K7+K24","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y7+Y24","v":0},"",2,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1 - Výdaje na přímé aktivity"]
["1.1.1","Výdaje na přímé aktivity - investiční (nad 40 tis. Kč HIM a 60 tis. Kč NHIM)","Expenditures on direct activity - investment (over 40 thousand CZK TA and 60 th. CIZ IA)",0,0,{"$f":"+F8+F12+F16+F20","v":0},0,null,null,null,{"$f":"+K8+K12+K16+K20","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y8+Y12+Y16+Y20","v":0},"",3,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1 - Výdaje na přímé aktivity - investiční (nad 40 tis. Kč HIM a 60 tis. Kč NHIM)"]
["1.1.1.1","Budovy a stavby (mimo režim VP)"," Building and Structures (outside the SA scheme)",0,0,{"$f":"+F9+F10+F11","v":0},0,null,null,null,{"$f":"+K9+K10+K11","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y9+Y10+Y11","v":0},"",4,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.1 - Budovy a stavby (mimo režim VP)"]
["1.1.1.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$9*$E$9","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.1.1 - Vysoké učení technické v Brně"]
["1.1.1.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$10*$E$10","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.1.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$11*$E$11","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.1.3 - Západočeská univerzita v Plzni"]
["1.1.1.2","Stroje a zařízení (mimo režim VP)"," Machinery and equipment (outside the SA scheme)",0,0,{"$f":"+F13+F14+F15","v":0},0,null,null,null,{"$f":"+K13+K14+K15","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y13+Y14+Y15","v":0},"",4,2,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.2 - Stroje a zařízení (mimo režim VP)"]
["1.1.1.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$13*$E$13","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.2.1 - Vysoké učení technické v Brně"]
["1.1.1.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$14*$E$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.1.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$15*$E$15","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.2.3 - Západočeská univerzita v Plzni"]
["1.1.1.3","Hardware a osobní vybavení (mimo režim VP)","Hardware and personal equipment (outside the SA scheme)",0,0,{"$f":"+F17+F18+F19","v":0},0,null,null,null,{"$f":"+K17+K18+K19","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y17+Y18+Y19","v":0},"",4,3,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.3 - Hardware a osobní vybavení (mimo režim VP)"]
["1.1.1.3.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$17*$E$17","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.3.1 - Vysoké učení technické v Brně"]
["1.1.1.3.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$18*$E$18","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.3.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.1.3.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$19*$E$19","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.3.3 - Západočeská univerzita v Plzni"]
["1.1.1.4","Nehmotný investiční majetek (mimo režim VP)","Intangible assets (outside the SA scheme)",0,0,{"$f":"+F21+F22+F23","v":0},0,null,null,null,{"$f":"+K21+K22+K23","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y21+Y22+Y23","v":0},"",4,4,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.4 - Nehmotný investiční majetek (mimo režim VP)"]
["1.1.1.4.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$21*$E$21","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.4.1 - Vysoké učení technické v Brně"]
["1.1.1.4.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$22*$E$22","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.4.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.1.4.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$23*$E$23","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.1.4.3 - Západočeská univerzita v Plzni"]
["1.1.2","Výdaje na přímé aktivity - neinvestiční","Expenditure on direct activities - non-investment",0,0,{"$f":"+F25+F81+F109+F118+F127+F164+F192","v":0},0,null,null,null,{"$f":"+K25+K81+K109+K118+K127+K164+K192","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y25+Y81+Y109+Y118+Y127+Y164+Y192","v":0},"",3,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2 - Výdaje na přímé aktivity - neinvestiční"]
["1.1.2.1","Osobní výdaje","Personal Expenses",0,0,{"$f":"+F26+F63+F72","v":0},0,null,null,null,{"$f":"+K26+K63+K72","v":0},0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($A25,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A25,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A25,ExportMS,S$1,0)))","v":false},false,{"$f":"IF(ISERROR(VLOOKUP($A25,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A25,ExportMS,U$1,0)=0,\"\",VLOOKUP($A25,ExportMS,U$1,0)))","v":""},"","","",{"$f":"+Y26+Y63+Y72","v":0},"",4,1,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A25,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A25,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A25,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1 - Osobní výdaje"]
["1.1.2.1.1","Platy, odměny z dohod a autorské příspěvky","Salaries, bonuses from agreements, royalties",0,0,{"$f":"+F27+F36+F45+F54","v":0},0,null,null,null,{"$f":"+K27+K36+K45+K54","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y27+Y36+Y45+Y54","v":0},"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1 - Platy, odměny z dohod a autorské příspěvky"]
["1.1.2.1.1.1","Platy","Salaries, bonuses from agreements, royalties",0,0,{"$f":"+F28+F32","v":0},0,null,null,null,{"$f":"+K28+K32","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y28+Y32","v":0},"",6,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1 - Platy"]
["1.1.2.1.1.1.1","Platy (mimo režim VP)","Salaries (outside the SA scheme)",0,0,{"$f":"+F29+F30+F31","v":0},0,null,null,null,{"$f":"+K29+K30+K31","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y29+Y30+Y31","v":0},"",7,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.1 - Platy (mimo režim VP)"]
["1.1.2.1.1.1.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$29*$E$29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.1.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.1.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$30*$E$30","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.1.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$31*$E$31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.1.1.2","Platy (v režimu VP_GBER)","Salaries (in SA_GBER scheme)",0,0,{"$f":"+F33+F34+F35","v":0},0,null,null,null,{"$f":"+K33+K34+K35","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y33+Y34+Y35","v":0},"",7,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.2 - Platy (v režimu VP_GBER)"]
["1.1.2.1.1.1.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$33*$E$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.2.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.1.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$34*$E$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.1.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$35*$E$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.1.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.1.2","DPČ","Contract for work activity (CWA)",0,0,{"$f":"+F37+F41","v":0},0,null,null,null,{"$f":"+K37+K41","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y37+Y41","v":0},"",6,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2 - DPČ"]
["1.1.2.1.1.2.1","DPČ (mimo režim VP)","CWA (outside the SA scheme)",0,0,{"$f":"+F38+F39+F40","v":0},0,null,null,null,{"$f":"+K38+K39+K40","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y38+Y39+Y40","v":0},"",7,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.1 - DPČ (mimo režim VP)"]
["1.1.2.1.1.2.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$38*$E$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.1.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.2.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$39*$E$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.2.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$40*$E$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.1.2.2","DPČ (v režimu VP_GBER)","",0,0,{"$f":"+F42+F43+F44","v":0},0,null,null,null,{"$f":"+K42+K43+K44","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y42+Y43+Y44","v":0},"",7,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.2 - DPČ (v režimu VP_GBER)"]
["1.1.2.1.1.2.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$42*$E$42","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.2.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.2.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$43*$E$43","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.2.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$44*$E$44","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.2.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.1.3","DPP","Contract for work (CW)",0,0,{"$f":"+F46+F50","v":0},0,null,null,null,{"$f":"+K46+K50","v":0},0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($A45,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A45,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A45,ExportMS,S$1,0)))","v":false},false,{"$f":"IF(ISERROR(VLOOKUP($A45,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A45,ExportMS,U$1,0)=0,\"\",VLOOKUP($A45,ExportMS,U$1,0)))","v":""},"","","",{"$f":"+Y46+Y50","v":0},"",6,3,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A45,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A45,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A45,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3 - DPP"]
["1.1.2.1.1.3.1","DPP (mimo režim VP)","CW (outside the SA scheme)",0,0,{"$f":"+F47+F48+F49","v":0},0,null,null,null,{"$f":"+K47+K48+K49","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y47+Y48+Y49","v":0},"",7,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.1 - DPP (mimo režim VP)"]
["1.1.2.1.1.3.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$47*$E$47","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.1.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.3.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$48*$E$48","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.3.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$49*$E$49","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.1.3.2","DPP (v režimu VP_GBER)","CW (in SA_GBER scheme)",0,0,{"$f":"+F51+F52+F53","v":0},0,null,null,null,{"$f":"+K51+K52+K53","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y51+Y52+Y53","v":0},"",7,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.2 - DPP (v režimu VP_GBER)"]
["1.1.2.1.1.3.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$51*$E$51","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.2.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.3.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$52*$E$52","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.3.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$53*$E$53","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.3.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.1.4","Autorské příspěvky","Royalties",0,0,{"$f":"+F55+F59","v":0},0,null,null,null,{"$f":"+K55+K59","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y55+Y59","v":0},"",6,4,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4 - Autorské příspěvky"]
["1.1.2.1.1.4.1","Autorské příspěvky (mimo režim VP)","Royalties (outside the SA scheme)",0,0,{"$f":"+F56+F57+F58","v":0},0,null,null,null,{"$f":"+K56+K57+K58","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y56+Y57+Y58","v":0},"",7,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.1 - Autorské příspěvky (mimo režim VP)"]
["1.1.2.1.1.4.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$56*$E$56","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.1.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.4.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$57*$E$57","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.4.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$58*$E$58","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.1.4.2","Autorské příspěvky (v režimu VP_GBER)","Royalties (in SA_GBER scheme)",0,0,{"$f":"+F60+F61+F62","v":0},0,null,null,null,{"$f":"+K60+K61+K62","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y60+Y61+Y62","v":0},"",7,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.2 - Autorské příspěvky (v režimu VP_GBER)"]
["1.1.2.1.1.4.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$60*$E$60","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.2.1 - Vysoké učení technické v Brně"]
["1.1.2.1.1.4.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$61*$E$61","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.1.4.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$62*$E$62","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",8,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.1.4.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.2","Pojistné na sociální a zdravotní zabezpečení","Social Security and Health Insurance",0,0,{"$f":"+F64+F68","v":0},0,null,null,null,{"$f":"+K64+K68","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y64+Y68","v":0},"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2 - Pojistné na sociální a zdravotní zabezpečení"]
["1.1.2.1.2.1","Pojistné na sociální a zdravotní zabezpečení (mimo režim VP)"," Social Security and Health Insurance (outside the SA scheme)",0,0,{"$f":"+F65+F66+F67","v":0},0,null,null,null,{"$f":"+K65+K66+K67","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y65+Y66+Y67","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2.1 - Pojistné na sociální a zdravotní zabezpečení (mimo režim VP)"]
["1.1.2.1.2.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$65*$E$65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP($A65,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A65,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A65,ExportMS,S$1,0)))","v":"NOVÁ"},"NOVÁ",{"$f":"IF(ISERROR(VLOOKUP($A65,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A65,ExportMS,U$1,0)=0,\"\",VLOOKUP($A65,ExportMS,U$1,0)))","v":""},"","","",null,"",7,1,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A65,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A65,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A65,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2.1.1 - Vysoké učení technické v Brně"]
["1.1.2.1.2.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$66*$E$66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.2.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$67*$E$67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.2.2","Pojistné na sociální a zdravotní zabezpečení (v režimu VP_GBER)","Social Security and Health Insurance (in SA_GBER scheme)",0,0,{"$f":"+F69+F70+F71","v":0},0,null,null,null,{"$f":"+K69+K70+K71","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y69+Y70+Y71","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2.2 - Pojistné na sociální a zdravotní zabezpečení (v režimu VP_GBER)"]
["1.1.2.1.2.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$69*$E$69","v":0},{"$f":"IF($F$5=0,0,F69/$F$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,{"$f":"IF(ISERROR(VLOOKUP($A69,ExportMS,Z$1,0)),\"\",IF(VLOOKUP($A69,ExportMS,Z$1,0)=0,\"\",VLOOKUP($A69,ExportMS,Z$1,0)))","v":""},7,{"$f":"Poradi($A69)","v":1},"Původní","","",{"$f":"SUM(K69:P69)-F69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A69&\" - \"&B69","v":"1.1.2.1.2.2.1 - Vysoké učení technické v Brně"}]
["1.1.2.1.2.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$70*$E$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.2.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$71*$E$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.2.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.3","Jiné povinné výdaje","Other Compulsory Expenses",0,0,{"$f":"+F73+F77","v":0},0,null,null,null,{"$f":"+K73+K77","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y73+Y77","v":0},"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3 - Jiné povinné výdaje"]
["1.1.2.1.3.1","Jiné povinné výdaje (mimo režim VP)","Other Compulsory Expenses (outside the SA scheme)",0,0,{"$f":"+F74+F75+F76","v":0},0,null,null,null,{"$f":"+K74+K75+K76","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y74+Y75+Y76","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.1 - Jiné povinné výdaje (mimo režim VP)"]
["1.1.2.1.3.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$74*$E$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.1.1 - Vysoké učení technické v Brně"]
["1.1.2.1.3.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$75*$E$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.3.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$76*$E$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.1.3.2","Jiné povinné výdaje (v režimu VP_GBER)","Other Compulsory Expenses (in SA_GBER scheme)",0,0,{"$f":"+F78+F79+F80","v":0},0,null,null,null,{"$f":"+K78+K79+K80","v":0},0,0,0,0,0,null,null,false,true,"","",true,"",{"$f":"+Y78+Y79+Y80","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.2 - Jiné povinné výdaje (v režimu VP_GBER)"]
["1.1.2.1.3.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$78*$E$78","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.2.1 - Vysoké učení technické v Brně"]
["1.1.2.1.3.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$79*$E$79","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.1.3.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$80*$E$80","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.1.3.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.2","Cestovní náhrady","Travel expenses",0,0,{"$f":"+F82+F91+F100","v":0},0,null,null,null,{"$f":"+K82+K91+K100","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y82+Y91+Y100","v":0},"",4,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2 - Cestovní náhrady"]
["1.1.2.2.1","Tuzemské","Domestic",0,0,{"$f":"+F83+F87","v":0},0,null,null,null,{"$f":"+K83+K87","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y83+Y87","v":0},"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1 - Tuzemské"]
["1.1.2.2.1.1","Tuzemské (mimo režim VP)","Domestic (outside the SA scheme)",0,0,{"$f":"+F84+F85+F86","v":0},0,null,null,null,{"$f":"+K84+K85+K86","v":0},0,0,0,0,0,null,null,false,true,"",true,"",true,{"$f":"+Y84+Y85+Y86","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.1 - Tuzemské (mimo režim VP)"]
["1.1.2.2.1.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$84*$E$84","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.1.1 - Vysoké učení technické v Brně"]
["1.1.2.2.1.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$85*$E$85","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP($A85,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A85,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A85,ExportMS,S$1,0)))","v":"NOVÁ"},"NOVÁ",{"$f":"IF(ISERROR(VLOOKUP($A85,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A85,ExportMS,U$1,0)=0,\"\",VLOOKUP($A85,ExportMS,U$1,0)))","v":""},"","","",null,"",7,2,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A85,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A85,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A85,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.2.1.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$86*$E$86","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.2.1.2","Tuzemské (v režimu VP_GBER)","Domestic (in SA_GBER scheme)",0,0,{"$f":"+F88+F89+F90","v":0},0,null,null,null,{"$f":"+K88+K89+K90","v":0},0,0,0,0,0,null,null,false,true,"",true,"",true,{"$f":"+Y88+Y89+Y90","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.2 - Tuzemské (v režimu VP_GBER)"]
["1.1.2.2.1.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$88*$E$88","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.2.1 - Vysoké učení technické v Brně"]
["1.1.2.2.1.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$89*$E$89","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.2.1.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$90*$E$90","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.1.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.2.2","Zahraniční","Foreign",0,0,{"$f":"+F92+F96","v":0},0,null,null,null,{"$f":"+K92+K96","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y92+Y96","v":0},"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2 - Zahraniční"]
["1.1.2.2.2.1","Zahraniční (mimo režim VP)","Foreign (outside the SA scheme)",0,0,{"$f":"+F93+F94+F95","v":0},0,null,null,null,{"$f":"+K93+K94+K95","v":0},0,0,0,0,0,null,null,false,true,"",true,"",true,{"$f":"+Y93+Y94+Y95","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.1 - Zahraniční (mimo režim VP)"]
["1.1.2.2.2.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$93*$E$93","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.1.1 - Vysoké učení technické v Brně"]
["1.1.2.2.2.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$94*$E$94","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.2.2.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$95*$E$95","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.2.2.2","Zahraniční (v režimu VP_GBER)","Foreign (in SA_GBER scheme)",0,0,{"$f":"+F97+F98+F99","v":0},0,null,null,null,{"$f":"+K97+K98+K99","v":0},0,0,0,0,0,null,null,false,true,"",true,"",true,{"$f":"+Y97+Y98+Y99","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.2 - Zahraniční (v režimu VP_GBER)"]
["1.1.2.2.2.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$97*$E$97","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.2.1 - Vysoké učení technické v Brně"]
["1.1.2.2.2.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$98*$E$98","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.2.2.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$99*$E$99","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.2.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.2.3","Per diem","Per diem",0,0,{"$f":"+F101+F105","v":0},0,null,null,null,{"$f":"+K101+K105","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y101+Y105","v":0},"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3 - Per diem"]
["1.1.2.2.3.1","Per diem (mimo režim VP)","Per diem (outside the SA scheme)",0,0,{"$f":"+F102+F103+F104","v":0},0,null,null,null,{"$f":"+K102+K103+K104","v":0},0,0,0,0,0,null,null,false,true,"","","",true,{"$f":"+Y102+Y103+Y104","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.1 - Per diem (mimo režim VP)"]
["1.1.2.2.3.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$102*$E$102","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.1.1 - Vysoké učení technické v Brně"]
["1.1.2.2.3.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$103*$E$103","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.2.3.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$104*$E$104","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.2.3.2","Per diem (v režimu VP_GBER)","Per diem (in SA_GBER scheme)",0,0,{"$f":"+F106+F107+F108","v":0},0,null,null,null,{"$f":"+K106+K107+K108","v":0},0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($A105,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A105,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A105,ExportMS,S$1,0)))","v":false},true,{"$f":"IF(ISERROR(VLOOKUP($A105,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A105,ExportMS,U$1,0)=0,\"\",VLOOKUP($A105,ExportMS,U$1,0)))","v":""},"","",true,{"$f":"+Y106+Y107+Y108","v":0},"",6,2,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A105,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A105,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A105,ExportMS,AD$1,0)))","v":"ANO"},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.2 - Per diem (v režimu VP_GBER)"]
["1.1.2.2.3.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$106*$E$106","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.2.1 - Vysoké učení technické v Brně"]
["1.1.2.2.3.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$107*$E$107","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.2.3.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$108*$E$108","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.2.3.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.3","Hmotný majetek a materiál","Tangible assets and material",0,0,{"$f":"+F110+F114","v":0},0,null,null,null,{"$f":"+K110+K114","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y110+Y114","v":0},"",4,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3 - Hmotný majetek a materiál"]
["1.1.2.3.1","Hmotný majetek a materiál (mimo režim VP)"," Tangible assets and material (outside the SA scheme)",0,0,{"$f":"+F111+F112+F113","v":0},0,null,null,null,{"$f":"+K111+K112+K113","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y111+Y112+Y113","v":0},"",5,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.1 - Hmotný majetek a materiál (mimo režim VP)"]
["1.1.2.3.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$111*$E$111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.1.1 - Vysoké učení technické v Brně"]
["1.1.2.3.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$112*$E$112","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.3.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$113*$E$113","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.3.2","Hmotný majetek a materiál (v režimu VP_GBER)","Tangible assets and material (outside the SA scheme)",0,0,{"$f":"+F115+F116+F117","v":0},0,null,null,null,{"$f":"+K115+K116+K117","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y115+Y116+Y117","v":0},"",5,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.2 - Hmotný majetek a materiál (v režimu VP_GBER)"]
["1.1.2.3.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$115*$E$115","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.2.1 - Vysoké učení technické v Brně"]
["1.1.2.3.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$116*$E$116","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.3.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$117*$E$117","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.3.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.4","Nehmotný majetek","Intangible assets",0,0,{"$f":"+F119+F123","v":0},0,null,null,null,{"$f":"+K119+K123","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y119+Y123","v":0},"",4,4,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4 - Nehmotný majetek"]
["1.1.2.4.1","Nehmotný majetek (mimo režim VP)"," Intangible assets (outside the SA scheme)",0,0,{"$f":"+F120+F121+F122","v":0},0,null,null,null,{"$f":"+K120+K121+K122","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y120+Y121+Y122","v":0},"",5,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.1 - Nehmotný majetek (mimo režim VP)"]
["1.1.2.4.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$120*$E$120","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.1.1 - Vysoké učení technické v Brně"]
["1.1.2.4.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$121*$E$121","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.4.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$122*$E$122","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.4.2","Nehmotný majetek (v režimu VP_GBER)","Intangible assets (in SA_GBER scheme)",0,0,{"$f":"+F124+F125+F126","v":0},0,null,null,null,{"$f":"+K124+K125+K126","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y124+Y125+Y126","v":0},"",5,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.2 - Nehmotný majetek (v režimu VP_GBER)"]
["1.1.2.4.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$124*$E$124","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.2.1 - Vysoké učení technické v Brně"]
["1.1.2.4.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$125*$E$125","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP($A125,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A125,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A125,ExportMS,S$1,0)))","v":"NOVÁ"},"NOVÁ",{"$f":"IF(ISERROR(VLOOKUP($A125,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A125,ExportMS,U$1,0)=0,\"\",VLOOKUP($A125,ExportMS,U$1,0)))","v":""},"","","",null,"",6,2,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A125,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A125,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A125,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.4.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$126*$E$126","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.4.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.5","Místní kancelář","Local office",0,0,{"$f":"+F128+F137+F146+F155","v":0},0,null,null,null,{"$f":"+K128+K137+K146+K155","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y128+Y137+Y146+Y155","v":0},"",4,5,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5 - Místní kancelář"]
["1.1.2.5.1","Telefony, poštovné, internet","Telephone, postal,internet",0,0,{"$f":"+F129+F133","v":0},0,null,null,null,{"$f":"+K129+K133","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y129+Y133","v":0},"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1 - Telefony, poštovné, internet"]
["1.1.2.5.1.1","Telefony, poštovné, internet  (mimo režim VP)","Telephone, postal,internet (outside the SA scheme)",0,0,{"$f":"+F130+F131+F132","v":0},0,null,null,null,{"$f":"+K130+K131+K132","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y130+Y131+Y132","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1.1 - Telefony, poštovné, internet  (mimo režim VP)"]
["1.1.2.5.1.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$130*$E$130","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1.1.1 - Vysoké učení technické v Brně"]
["1.1.2.5.1.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$131*$E$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.1.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$132*$E$132","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.5.1.2","Telefony, poštovné, internet (v režimu VP_GBER)","Telephone, postal,internet (in SA_GBER scheme)",0,0,{"$f":"+F134+F135+F136","v":0},{"$f":"IF($F$5=0,0,F133/$F$5)","v":0},null,null,null,{"$f":"+K134+K135+K136","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y134+Y135+Y136","v":0},{"$f":"IF(ISERROR(VLOOKUP($A133,ExportMS,Z$1,0)),\"\",IF(VLOOKUP($A133,ExportMS,Z$1,0)=0,\"\",VLOOKUP($A133,ExportMS,Z$1,0)))","v":""},6,{"$f":"Poradi($A133)","v":2},"Původní","ANO","",{"$f":"SUM(K133:P133)-F133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A133&\" - \"&B133","v":"1.1.2.5.1.2 - Telefony, poštovné, internet (v režimu VP_GBER)"}]
["1.1.2.5.1.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$134*$E$134","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1.2.1 - Vysoké učení technické v Brně"]
["1.1.2.5.1.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$135*$E$135","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.1.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$136*$E$136","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.1.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.5.2","Energie","Energies",0,0,{"$f":"+F138+F142","v":0},0,null,null,null,{"$f":"+K138+K142","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y138+Y142","v":0},"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2 - Energie"]
["1.1.2.5.2.1","Energie  (mimo režim VP)","Energies (outside the SA scheme)",0,0,{"$f":"+F139+F140+F141","v":0},0,null,null,null,{"$f":"+K139+K140+K141","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y139+Y140+Y141","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.1 - Energie  (mimo režim VP)"]
["1.1.2.5.2.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$139*$E$139","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.1.1 - Vysoké učení technické v Brně"]
["1.1.2.5.2.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$140*$E$140","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.2.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$141*$E$141","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.5.2.2","Energie (v režimu VP_GBER)","Energies (in SA_GBER scheme)",0,0,{"$f":"+F143+F144+F145","v":0},0,null,null,null,{"$f":"+K143+K144+K145","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y143+Y144+Y145","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.2 - Energie (v režimu VP_GBER)"]
["1.1.2.5.2.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$143*$E$143","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.2.1 - Vysoké učení technické v Brně"]
["1.1.2.5.2.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$144*$E$144","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.2.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$145*$E$145","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP($A145,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A145,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A145,ExportMS,S$1,0)))","v":"NOVÁ"},"NOVÁ",{"$f":"IF(ISERROR(VLOOKUP($A145,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A145,ExportMS,U$1,0)=0,\"\",VLOOKUP($A145,ExportMS,U$1,0)))","v":""},"","","",null,"",7,3,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A145,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A145,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A145,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.2.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.5.3","Nájem","Lease",0,0,{"$f":"+F147+F151","v":0},0,null,null,null,{"$f":"+K147+K151","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y147+Y151","v":0},"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3 - Nájem"]
["1.1.2.5.3.1","Nájem  (mimo režim VP)","Lease (outside the SA scheme)",0,0,{"$f":"+F148+F149+F150","v":0},0,null,null,null,{"$f":"+K148+K149+K150","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y148+Y149+Y150","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.1 - Nájem  (mimo režim VP)"]
["1.1.2.5.3.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$148*$E$148","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.1.1 - Vysoké učení technické v Brně"]
["1.1.2.5.3.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$149*$E$149","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.3.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$150*$E$150","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.5.3.2","Nájem (v režimu VP_GBER)","Lease (in SA_GBER scheme)",0,0,{"$f":"+F152+F153+F154","v":0},0,null,null,null,{"$f":"+K152+K153+K154","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y152+Y153+Y154","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.2 - Nájem (v režimu VP_GBER)"]
["1.1.2.5.3.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$152*$E$152","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.2.1 - Vysoké učení technické v Brně"]
["1.1.2.5.3.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$153*$E$153","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.3.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$154*$E$154","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.3.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.5.4","Ostatní výdaje","Other Expenses",0,0,{"$f":"+F156+F160","v":0},0,null,null,null,{"$f":"+K156+K160","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y156+Y160","v":0},"",5,4,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4 - Ostatní výdaje"]
["1.1.2.5.4.1","Ostatní výdaje  (mimo režim VP)","Other Expenses (outside the SA scheme)",0,0,{"$f":"+F157+F158+F159","v":0},0,null,null,null,{"$f":"+K157+K158+K159","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y157+Y158+Y159","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.1 - Ostatní výdaje  (mimo režim VP)"]
["1.1.2.5.4.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$157*$E$157","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.1.1 - Vysoké učení technické v Brně"]
["1.1.2.5.4.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$158*$E$158","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.4.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$159*$E$159","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.5.4.2","Ostatní výdaje (v režimu VP_GBER)","Other Expenses (in SA_GBER scheme)",0,0,{"$f":"+F161+F162+F163","v":0},0,null,null,null,{"$f":"+K161+K162+K163","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y161+Y162+Y163","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.2 - Ostatní výdaje (v režimu VP_GBER)"]
["1.1.2.5.4.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$161*$E$161","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.2.1 - Vysoké učení technické v Brně"]
["1.1.2.5.4.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$162*$E$162","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.5.4.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$163*$E$163","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.5.4.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.6","Nákup služeb","Service purchase",0,0,{"$f":"+F165+F174+F183","v":0},0,null,null,null,{"$f":"+K165+K174+K183","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y165+Y174+Y183","v":0},"",4,6,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6 - Nákup služeb"]
["1.1.2.6.1","Outsorcované služby","Outsourced services",0,0,{"$f":"+F166+F170","v":0},0,null,null,null,{"$f":"+K166+K170","v":0},0,0,0,0,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($A165,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A165,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A165,ExportMS,S$1,0)))","v":false},false,{"$f":"IF(ISERROR(VLOOKUP($A165,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A165,ExportMS,U$1,0)=0,\"\",VLOOKUP($A165,ExportMS,U$1,0)))","v":""},"","","",{"$f":"+Y166+Y170","v":0},"",5,1,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A165,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A165,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A165,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1 - Outsorcované služby"]
["1.1.2.6.1.1","Outsorcované služby (mimo režim VP)","Outsourced services (outside the SA scheme)",0,0,{"$f":"+F167+F168+F169","v":0},0,null,null,null,{"$f":"+K167+K168+K169","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y167+Y168+Y169","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.1 - Outsorcované služby (mimo režim VP)"]
["1.1.2.6.1.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$167*$E$167","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.1.1 - Vysoké učení technické v Brně"]
["1.1.2.6.1.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$168*$E$168","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.6.1.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$169*$E$169","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.6.1.2","Outsorcované služby (v režimu VP_GBER)","Outsourced services (in SA_GBER scheme)",0,0,{"$f":"+F171+F172+F173","v":0},0,null,null,null,{"$f":"+K171+K172+K173","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y171+Y172+Y173","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.2 - Outsorcované služby (v režimu VP_GBER)"]
["1.1.2.6.1.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$171*$E$171","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.2.1 - Vysoké učení technické v Brně"]
["1.1.2.6.1.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$172*$E$172","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.6.1.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$173*$E$173","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.1.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.6.2","Nájem a leasing","Rental and Leasing",0,0,{"$f":"+F175+F179","v":0},0,null,null,null,{"$f":"+K175+K179","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y175+Y179","v":0},"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2 - Nájem a leasing"]
["1.1.2.6.2.1","Nájem a leasing (mimo režim VP)","Rental and Leasing (outside the SA scheme)",0,0,{"$f":"+F176+F177+F178","v":0},0,null,null,null,{"$f":"+K176+K177+K178","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y176+Y177+Y178","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.1 - Nájem a leasing (mimo režim VP)"]
["1.1.2.6.2.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$176*$E$176","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.1.1 - Vysoké učení technické v Brně"]
["1.1.2.6.2.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$177*$E$177","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.6.2.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$178*$E$178","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.6.2.2","Nájem a leasing (v režimu VP_GBER)","Rental and Leasing (in SA_GBER scheme)",0,0,{"$f":"+F180+F181+F182","v":0},0,null,null,null,{"$f":"+K180+K181+K182","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y180+Y181+Y182","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.2 - Nájem a leasing (v režimu VP_GBER)"]
["1.1.2.6.2.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$180*$E$180","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.2.1 - Vysoké učení technické v Brně"]
["1.1.2.6.2.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$181*$E$181","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.6.2.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$182*$E$182","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.2.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.6.3","Správní a jiné poplatky","Administrative and other charges",0,0,{"$f":"+F184+F188","v":0},0,null,null,null,{"$f":"+K184+K188","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y184+Y188","v":0},"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3 - Správní a jiné poplatky"]
["1.1.2.6.3.1","Správní a jiné poplatky (mimo režim VP)","Administrative and other charges (outside the SA scheme)",0,0,{"$f":"+F185+F186+F187","v":0},0,null,null,null,{"$f":"+K185+K186+K187","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y185+Y186+Y187","v":0},"",6,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.1 - Správní a jiné poplatky (mimo režim VP)"]
["1.1.2.6.3.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$185*$E$185","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP($A185,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A185,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A185,ExportMS,S$1,0)))","v":"NOVÁ"},"NOVÁ",{"$f":"IF(ISERROR(VLOOKUP($A185,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A185,ExportMS,U$1,0)=0,\"\",VLOOKUP($A185,ExportMS,U$1,0)))","v":""},"","","",null,"",7,1,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A185,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A185,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A185,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.1.1 - Vysoké učení technické v Brně"]
["1.1.2.6.3.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$186*$E$186","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.6.3.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$187*$E$187","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.1.3 - Západočeská univerzita v Plzni"]
["1.1.2.6.3.2","Správní a jiné poplatky (v režimu VP_GBER)","Administrative and other charges (in SA_GBER scheme)",0,0,{"$f":"+F189+F190+F191","v":0},0,null,null,null,{"$f":"+K189+K190+K191","v":0},0,0,0,0,0,null,null,false,true,"",true,"","",{"$f":"+Y189+Y190+Y191","v":0},"",6,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.2 - Správní a jiné poplatky (v režimu VP_GBER)"]
["1.1.2.6.3.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$189*$E$189","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.2.1 - Vysoké učení technické v Brně"]
["1.1.2.6.3.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$190*$E$190","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.6.3.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$191*$E$191","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",7,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.6.3.2.3 - Západočeská univerzita v Plzni"]
["1.1.2.7","Přímá podpora (mimo režim VP)","Direct Support (outside the SA scheme)",0,0,{"$f":"+F193+F194+F195","v":0},0,null,null,null,{"$f":"+K193+K194+K195","v":0},0,0,0,0,0,null,null,false,true,"","","","",{"$f":"+Y193+Y194+Y195","v":0},"",4,7,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.7 - Přímá podpora (mimo režim VP)"]
["1.1.2.7.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$193*$E$193","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.7.1 - Vysoké učení technické v Brně"]
["1.1.2.7.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$194*$E$194","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.7.2 - ŠKODA TRANSPORTATION a.s."]
["1.1.2.7.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$195*$E$195","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.1.2.7.3 - Západočeská univerzita v Plzni"]
["1.2","Úspory projektu","",0,0,{"$f":"+F197+F206","v":0},0,null,null,null,{"$f":"+K197+K206","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y197+Y206","v":0},"",2,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2 - Úspory projektu"]
["1.2.1","Úspory nad 10%","",0,0,{"$f":"+F198+F202","v":0},{"$f":"IF($F$5=0,0,F197/$F$5)","v":0},null,null,null,{"$f":"+K198+K202","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y198+Y202","v":0},{"$f":"IF(ISERROR(VLOOKUP($A197,ExportMS,Z$1,0)),\"\",IF(VLOOKUP($A197,ExportMS,Z$1,0)=0,\"\",VLOOKUP($A197,ExportMS,Z$1,0)))","v":""},3,{"$f":"Poradi($A197)","v":1},"Původní","","",{"$f":"SUM(K197:P197)-F197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A197&\" - \"&B197","v":"1.2.1 - Úspory nad 10%"}]
["1.2.1.1","Úspory nad 10% (mimo režim VP)","",0,0,{"$f":"+F199+F200+F201","v":0},0,null,null,null,{"$f":"+K199+K200+K201","v":0},0,0,0,0,0,null,null,false,true,"","","","",{"$f":"+Y199+Y200+Y201","v":0},"",4,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.1 - Úspory nad 10% (mimo režim VP)"]
["1.2.1.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$199*$E$199","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.1.1 - Vysoké učení technické v Brně"]
["1.2.1.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$200*$E$200","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.2.1.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$201*$E$201","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.1.3 - Západočeská univerzita v Plzni"]
["1.2.1.2","Úspory nad 10% (v režimu VP_GBER)","",0,0,{"$f":"+F203+F204+F205","v":0},0,null,null,null,{"$f":"+K203+K204+K205","v":0},0,0,0,0,0,null,null,false,true,"","","","",{"$f":"+Y203+Y204+Y205","v":0},"",4,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.2 - Úspory nad 10% (v režimu VP_GBER)"]
["1.2.1.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$203*$E$203","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.2.1 - Vysoké učení technické v Brně"]
["1.2.1.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$204*$E$204","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.2.1.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$205*$E$205","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP($A205,ExportMS,S$1,0)),\"NOVÁ\",IF(VLOOKUP($A205,ExportMS,S$1,0)=0,\"PRAVDA\",VLOOKUP($A205,ExportMS,S$1,0)))","v":"NOVÁ"},"NOVÁ",{"$f":"IF(ISERROR(VLOOKUP($A205,ExportMS,U$1,0)),\"\",IF(VLOOKUP($A205,ExportMS,U$1,0)=0,\"\",VLOOKUP($A205,ExportMS,U$1,0)))","v":""},"","","",null,"",5,3,"Původní",{"$f":"IF(ISERROR(VLOOKUP($A205,ExportMS,AD$1,0)),\"\",IF(VLOOKUP($A205,ExportMS,AD$1,0)=0,\"\",VLOOKUP($A205,ExportMS,AD$1,0)))","v":""},"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.1.2.3 - Západočeská univerzita v Plzni"]
["1.2.2","Úspory k rozdělení","",0,0,{"$f":"+F207+F211","v":0},0,null,null,null,{"$f":"+K207+K211","v":0},0,0,0,0,0,null,null,false,false,"","","","",{"$f":"+Y207+Y211","v":0},"",3,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2 - Úspory k rozdělení"]
["1.2.2.1","Úspory k rozdělení (mimo režim VP)","",0,0,{"$f":"+F208+F209+F210","v":0},0,null,null,null,{"$f":"+K208+K209+K210","v":0},0,0,0,0,0,null,null,false,true,"","","","",{"$f":"+Y208+Y209+Y210","v":0},"",4,1,"Původní","","ANO",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.1 - Úspory k rozdělení (mimo režim VP)"]
["1.2.2.1.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$208*$E$208","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.1.1 - Vysoké učení technické v Brně"]
["1.2.2.1.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$209*$E$209","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.1.2 - ŠKODA TRANSPORTATION a.s."]
["1.2.2.1.3","Západočeská univerzita v Plzni","",0,0,{"$f":"$D$210*$E$210","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.1.3 - Západočeská univerzita v Plzni"]
["1.2.2.2","Úspory k rozdělení (v režimu VP_GBER)","",0,0,{"$f":"+F212+F213+F214","v":0},0,null,null,null,{"$f":"+K212+K213+K214","v":0},0,0,0,0,0,null,null,false,true,"","","","",{"$f":"+Y212+Y213+Y214","v":0},"",4,2,"Původní","ANO","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.2 - Úspory k rozdělení (v režimu VP_GBER)"]
["1.2.2.2.1","Vysoké učení technické v Brně","",0,0,{"$f":"$D$212*$E$212","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,1,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.2.1 - Vysoké učení technické v Brně"]
["1.2.2.2.2","ŠKODA TRANSPORTATION a.s.","",0,0,{"$f":"$D$213*$E$213","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",5,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.2.2 - ŠKODA TRANSPORTATION a.s."]
["1.2.2.2.3","Západočeská univerzita v Plzni","",0,0,{"$f":"+F215","v":0},0,null,null,null,{"$f":"+K215","v":0},0,0,0,0,0,null,null,"NOVÁ","NOVÁ","","","","",{"$f":"+Y215","v":0},"",5,3,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.2.3 - Západočeská univerzita v Plzni"]
["1.2.2.2.3.1","Test",null,null,null,{"$f":"$D$215*$E$215","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"NOVÁ","NOVÁ","","","","",null,"",6,1,"Nová","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2.2.2.3.1 - Test"]
["2","Celkové nezpůsobilé výdaje","Total ineligible expenditure",0,0,{"$f":"$D$216*$E$216","v":0},0,null,null,null,null,null,null,null,null,null,null,null,false,true,"","","","",null,true,1,2,"Původní","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Celkové nezpůsobilé výdaje"]

{"sheet":"Import_ISKP14","index":2,"n_rows":213,"n_cols":17,"rows_kept":213,"cut":false,"hidden":true,"merged":[]}
["Import_ISKP14+",null,"NumRow:",{"$f":"COUNTA(PolozkyRozpoctu)","v":212},null,"Úroveň MAX:",{"$f":"MAX(UrovenPolozky)","v":8},null,null,"Počet položek rozpočtu:",{"$f":"COUNTA(UrovenPolozky)","v":211},null,"Filtr","OFF",null,"Index",5]
["Kód","Název","Cena jednotky","Počet jednotek","Částka celkem","Potomek","Úroveň","Procento","Měrná jednotka (přednastavena ŘO)","Měrná jednotka (z číselníku)","Měrná jednotka (individuální)"]
["1","Celkové způsobilé výdaje",0,0,0,false,1,0,null,0]
["1.1","Výdaje na přímé aktivity",0,0,0,false,2,0,null,0]
["1.1.1","Výdaje na přímé aktivity - investiční (nad 40 tis. Kč HIM a 60 tis. Kč NHIM)",0,0,0,false,3,0,null,0]
["1.1.1.1","Budovy a stavby (mimo režim VP)",0,0,0,false,4,0,null,0]
["1.1.1.1.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.1.1.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.1.1.1.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.1.1.2","Stroje a zařízení (mimo režim VP)",0,0,0,false,4,0,null,0]
["1.1.1.2.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.1.1.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.1.1.2.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.1.1.3","Hardware a osobní vybavení (mimo režim VP)",0,0,0,false,4,0,null,0]
["1.1.1.3.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.1.1.3.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.1.1.3.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.1.1.4","Nehmotný investiční majetek (mimo režim VP)",0,0,0,false,4,0,null,0]
["1.1.1.4.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.1.1.4.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.1.1.4.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.1.2","Výdaje na přímé aktivity - neinvestiční",0,0,0,false,3,0,null,0]
["1.1.2.1","Osobní výdaje",0,0,0,false,4,0,null,0]
["1.1.2.1.1","Platy, odměny z dohod a autorské příspěvky",0,0,0,false,5,0,null,0]
["1.1.2.1.1.1","Platy",0,0,0,false,6,0,null,0]
["1.1.2.1.1.1.1","Platy (mimo režim VP)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.1.1.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.1.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.1.1.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.1.1.2","Platy (v režimu VP_GBER)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.1.2.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.1.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.1.2.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.1.2","DPČ",0,0,0,false,6,0,null,0]
["1.1.2.1.1.2.1","DPČ (mimo režim VP)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.2.1.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.2.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.2.1.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.1.2.2","DPČ (v režimu VP_GBER)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.2.2.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.2.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.2.2.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.1.3","DPP",0,0,0,false,6,0,null,0]
["1.1.2.1.1.3.1","DPP (mimo režim VP)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.3.1.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.3.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.3.1.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.1.3.2","DPP (v režimu VP_GBER)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.3.2.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.3.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.3.2.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.1.4","Autorské příspěvky",0,0,0,false,6,0,null,0]
["1.1.2.1.1.4.1","Autorské příspěvky (mimo režim VP)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.4.1.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.4.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.4.1.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.1.4.2","Autorské příspěvky (v režimu VP_GBER)",0,0,0,false,7,0,null,0]
["1.1.2.1.1.4.2.1","Vysoké učení technické v Brně",0,0,0,false,8,0,null,0]
["1.1.2.1.1.4.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,8,0,null,0]
["1.1.2.1.1.4.2.3","Západočeská univerzita v Plzni",0,0,0,false,8,0,null,0]
["1.1.2.1.2","Pojistné na sociální a zdravotní zabezpečení",0,0,0,false,5,0,null,0]
["1.1.2.1.2.1","Pojistné na sociální a zdravotní zabezpečení (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.1.2.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.1.2.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.1.2.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.1.2.2","Pojistné na sociální a zdravotní zabezpečení (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.1.2.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.1.2.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.1.2.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.1.3","Jiné povinné výdaje",0,0,0,false,5,0,null,0]
["1.1.2.1.3.1","Jiné povinné výdaje (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.1.3.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.1.3.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.1.3.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.1.3.2","Jiné povinné výdaje (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.1.3.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.1.3.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.1.3.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.2","Cestovní náhrady",0,0,0,false,4,0,null,0]
["1.1.2.2.1","Tuzemské",0,0,0,false,5,0,null,0]
["1.1.2.2.1.1","Tuzemské (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.2.1.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.2.1.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.2.1.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.2.1.2","Tuzemské (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.2.1.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.2.1.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.2.1.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.2.2","Zahraniční",0,0,0,false,5,0,null,0]
["1.1.2.2.2.1","Zahraniční (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.2.2.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.2.2.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.2.2.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.2.2.2","Zahraniční (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.2.2.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.2.2.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.2.2.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.2.3","Per diem",0,0,0,false,5,0,null,0]
["1.1.2.2.3.1","Per diem (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.2.3.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.2.3.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.2.3.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.2.3.2","Per diem (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.2.3.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.2.3.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.2.3.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.3","Hmotný majetek a materiál",0,0,0,false,4,0,null,0]
["1.1.2.3.1","Hmotný majetek a materiál (mimo režim VP)",0,0,0,false,5,0,null,0]
["1.1.2.3.1.1","Vysoké učení technické v Brně",0,0,0,false,6,0,null,0]
["1.1.2.3.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,6,0,null,0]
["1.1.2.3.1.3","Západočeská univerzita v Plzni",0,0,0,false,6,0,null,0]
["1.1.2.3.2","Hmotný majetek a materiál (v režimu VP_GBER)",0,0,0,false,5,0,null,0]
["1.1.2.3.2.1","Vysoké učení technické v Brně",0,0,0,false,6,0,null,0]
["1.1.2.3.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,6,0,null,0]
["1.1.2.3.2.3","Západočeská univerzita v Plzni",0,0,0,false,6,0,null,0]
["1.1.2.4","Nehmotný majetek",0,0,0,false,4,0,null,0]
["1.1.2.4.1","Nehmotný majetek (mimo režim VP)",0,0,0,false,5,0,null,0]
["1.1.2.4.1.1","Vysoké učení technické v Brně",0,0,0,false,6,0,null,0]
["1.1.2.4.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,6,0,null,0]
["1.1.2.4.1.3","Západočeská univerzita v Plzni",0,0,0,false,6,0,null,0]
["1.1.2.4.2","Nehmotný majetek (v režimu VP_GBER)",0,0,0,false,5,0,null,0]
["1.1.2.4.2.1","Vysoké učení technické v Brně",0,0,0,false,6,0,null,0]
["1.1.2.4.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,6,0,null,0]
["1.1.2.4.2.3","Západočeská univerzita v Plzni",0,0,0,false,6,0,null,0]
["1.1.2.5","Místní kancelář",0,0,0,false,4,0,null,0]
["1.1.2.5.1","Telefony, poštovné, internet",0,0,0,false,5,0,null,0]
["1.1.2.5.1.1","Telefony, poštovné, internet  (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.5.1.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.1.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.1.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.5.1.2","Telefony, poštovné, internet (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.5.1.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.1.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.1.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.5.2","Energie",0,0,0,false,5,0,null,0]
["1.1.2.5.2.1","Energie  (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.5.2.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.2.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.2.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.5.2.2","Energie (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.5.2.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.2.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.2.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.5.3","Nájem",0,0,0,false,5,0,null,0]
["1.1.2.5.3.1","Nájem  (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.5.3.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.3.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.3.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.5.3.2","Nájem (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.5.3.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.3.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.3.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.5.4","Ostatní výdaje",0,0,0,false,5,0,null,0]
["1.1.2.5.4.1","Ostatní výdaje  (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.5.4.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.4.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.4.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.5.4.2","Ostatní výdaje (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.5.4.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.5.4.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.5.4.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.6","Nákup služeb",0,0,0,false,4,0,null,0]
["1.1.2.6.1","Outsorcované služby",0,0,0,false,5,0,null,0]
["1.1.2.6.1.1","Outsorcované služby (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.6.1.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.6.1.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.6.1.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.6.1.2","Outsorcované služby (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.6.1.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.6.1.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.6.1.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.6.2","Nájem a leasing",0,0,0,false,5,0,null,0]
["1.1.2.6.2.1","Nájem a leasing (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.6.2.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.6.2.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.6.2.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.6.2.2","Nájem a leasing (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.6.2.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.6.2.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.6.2.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.6.3","Správní a jiné poplatky",0,0,0,false,5,0,null,0]
["1.1.2.6.3.1","Správní a jiné poplatky (mimo režim VP)",0,0,0,false,6,0,null,0]
["1.1.2.6.3.1.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.6.3.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.6.3.1.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.6.3.2","Správní a jiné poplatky (v režimu VP_GBER)",0,0,0,false,6,0,null,0]
["1.1.2.6.3.2.1","Vysoké učení technické v Brně",0,0,0,false,7,0,null,0]
["1.1.2.6.3.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,7,0,null,0]
["1.1.2.6.3.2.3","Západočeská univerzita v Plzni",0,0,0,false,7,0,null,0]
["1.1.2.7","Přímá podpora (mimo režim VP)",0,0,0,false,4,0,null,0]
["1.1.2.7.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.1.2.7.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.1.2.7.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.2","Úspory projektu",0,0,0,false,2,0,null,0]
["1.2.1","Úspory nad 10%",0,0,0,false,3,0,null,0]
["1.2.1.1","Úspory nad 10% (mimo režim VP)",0,0,0,false,4,0,null,0]
["1.2.1.1.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.2.1.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.2.1.1.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.2.1.2","Úspory nad 10% (v režimu VP_GBER)",0,0,0,false,4,0,null,0]
["1.2.1.2.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.2.1.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.2.1.2.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.2.2","Úspory k rozdělení",0,0,0,false,3,0,null,0]
["1.2.2.1","Úspory k rozdělení (mimo režim VP)",0,0,0,false,4,0,null,0]
["1.2.2.1.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.2.2.1.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.2.2.1.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["1.2.2.2","Úspory k rozdělení (v režimu VP_GBER)",0,0,0,false,4,0,null,0]
["1.2.2.2.1","Vysoké učení technické v Brně",0,0,0,false,5,0,null,0]
["1.2.2.2.2","ŠKODA TRANSPORTATION a.s.",0,0,0,false,5,0,null,0]
["1.2.2.2.3","Západočeská univerzita v Plzni",0,0,0,false,5,0,null,0]
["2","Celkové nezpůsobilé výdaje",0,0,0,false,1,0,null,0]

{"sheet":"export z MS","index":3,"n_rows":77,"n_cols":20,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
["Kód","Název","Měrná jednotka","Úroveň","Pořadí","Platnost","Potomek","Listová","Pod tuto položku generovat jednotkové náklady","SD-1 Účetní/daňové doklady","SD-2 Lidské zdroje","SD-3 Cestovní náhrady","Soupiska příjmů","Nezpůsobilé výdaje","Investice","Režim podpory","Kategorie","Podkategorie","(v režimu VP_GBER)","(mimo režim VP)"]
["1","Celkové způsobilé výdaje",null,1,1,true,false,false,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SEARCH($S$1,$B2)),\"\",\"ANO\")","v":""},{"$f":"IF(ISERROR(SEARCH($T$1,$B2)),\"\",\"ANO\")","v":""}]
["1.1","Výdaje na přímé aktivity",null,2,1,true,false,false,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SEARCH($S$1,$B3)),\"\",\"ANO\")","v":""},{"$f":"IF(ISERROR(SEARCH($T$1,$B3)),\"\",\"ANO\")","v":""}]
["1.1.1","Výdaje na přímé aktivity - investiční (nad 40 tis. Kč HIM a 60 tis. Kč NHIM)",null,3,1,true,false,false,null,null,null,null,null,null,"Investice",null,null,null,"",""]
["1.1.1.1","Budovy a stavby (mimo režim VP)",null,4,1,true,false,true,null,true,null,null,null,null,"Investice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.1.2","Stroje a zařízení (mimo režim VP)",null,4,2,true,false,true,null,true,null,null,null,null,"Investice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.1.3","Hardware a osobní vybavení (mimo režim VP)",null,4,3,true,false,true,null,true,null,null,null,null,"Investice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.1.4","Nehmotný investiční majetek (mimo režim VP)",null,4,4,true,false,true,null,true,null,null,null,null,"Investice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2","Výdaje na přímé aktivity - neinvestiční",null,3,2,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1","Osobní výdaje",null,4,1,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.1","Platy, odměny z dohod a autorské příspěvky",null,5,1,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.1.1","Platy",null,6,1,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.1.1.1","Platy (mimo režim VP)",null,7,1,true,false,true,null,null,true,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.1.1.1.2","Platy (v režimu VP_GBER)",null,7,2,true,false,true,null,null,true,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.1.1.2","DPČ",null,6,2,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.1.2.1","DPČ (mimo režim VP)",null,7,1,true,false,true,null,null,true,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.1.1.2.2","DPČ (v režimu VP_GBER)",null,7,2,true,false,true,null,null,true,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.1.1.3","DPP",null,6,3,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.1.3.1","DPP (mimo režim VP)",null,7,1,true,false,true,null,null,true,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.1.1.3.2","DPP (v režimu VP_GBER)",null,7,2,true,false,true,null,null,true,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.1.1.4","Autorské příspěvky",null,6,4,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.1.4.1","Autorské příspěvky (mimo režim VP)",null,7,1,true,false,true,null,null,true,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.1.1.4.2","Autorské příspěvky (v režimu VP_GBER)",null,7,2,true,false,true,null,null,true,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.1.2","Pojistné na sociální a zdravotní zabezpečení",null,5,2,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.2.1","Pojistné na sociální a zdravotní zabezpečení (mimo režim VP)",null,6,1,true,false,true,null,null,true,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.1.2.2","Pojistné na sociální a zdravotní zabezpečení (v režimu VP_GBER)",null,6,2,true,false,true,null,null,true,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.1.3","Jiné povinné výdaje",null,5,3,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.1.3.1","Jiné povinné výdaje (mimo režim VP)",null,6,1,true,false,true,null,null,true,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.1.3.2","Jiné povinné výdaje (v režimu VP_GBER)",null,6,2,true,false,true,null,null,true,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.2","Cestovní náhrady",null,4,2,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.2.1","Tuzemské",null,5,1,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.2.1.1","Tuzemské (mimo režim VP)",null,6,1,true,false,true,null,true,null,true,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.2.1.2","Tuzemské (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,true,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.2.2","Zahraniční",null,5,2,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.2.2.1","Zahraniční (mimo režim VP)",null,6,1,true,false,true,null,true,null,true,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.2.2.2","Zahraniční (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,true,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.2.3","Per diem",null,5,3,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.2.3.1","Per diem (mimo režim VP)",null,6,1,true,false,true,null,null,null,true,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.2.3.2","Per diem (v režimu VP_GBER)",null,6,2,true,false,true,null,null,null,true,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.3","Hmotný majetek a materiál",null,4,3,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.3.1","Hmotný majetek a materiál (mimo režim VP)",null,5,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.3.2","Hmotný majetek a materiál (v režimu VP_GBER)",null,5,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.4","Nehmotný majetek",null,4,4,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.4.1","Nehmotný majetek (mimo režim VP)",null,5,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.4.2","Nehmotný majetek (v režimu VP_GBER)",null,5,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.5","Místní kancelář",null,4,5,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.5.1","Telefony, poštovné, internet",null,5,1,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.5.1.1","Telefony, poštovné, internet  (mimo režim VP)",null,6,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.5.1.2","Telefony, poštovné, internet (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.5.2","Energie",null,5,2,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.5.2.1","Energie  (mimo režim VP)",null,6,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.5.2.2","Energie (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.5.3","Nájem",null,5,3,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.5.3.1","Nájem  (mimo režim VP)",null,6,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.5.3.2","Nájem (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.5.4","Ostatní výdaje",null,5,4,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.5.4.1","Ostatní výdaje  (mimo režim VP)",null,6,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.5.4.2","Ostatní výdaje (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.6","Nákup služeb",null,4,6,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.6.1","Outsorcované služby",null,5,1,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.6.1.1","Outsorcované služby (mimo režim VP)",null,6,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.6.1.2","Outsorcované služby (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.6.2","Nájem a leasing",null,5,2,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.6.2.1","Nájem a leasing (mimo režim VP)",null,6,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.1.2.6.2.2","Nájem a leasing (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.6.3","Správní a jiné poplatky",null,5,3,true,false,false,null,null,null,null,null,null,"Neinvestice",null,null,null,"",""]
["1.1.2.6.3.1","Správní a jiné poplatky (mimo režim VP)",null,6,1,true,false,true,null,true,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,{"$f":"IF(ISERROR(SEARCH($S$1,$B67)),\"\",\"ANO\")","v":""},{"$f":"IF(ISERROR(SEARCH($T$1,$B67)),\"\",\"ANO\")","v":"ANO"}]
["1.1.2.6.3.2","Správní a jiné poplatky (v režimu VP_GBER)",null,6,2,true,false,true,null,true,null,null,null,null,"Neinvestice","Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.1.2.7","Přímá podpora (mimo režim VP)",null,4,7,true,false,true,null,null,null,null,null,null,"Neinvestice","Mimo režim veřejné podpory",null,null,"","ANO"]
["1.2","Úspory projektu",null,2,2,true,false,false,null,null,null,null,null,null,null,null,null,null,"",""]
["1.2.1","Úspory nad 10%",null,3,1,true,false,false,null,null,null,null,null,null,null,null,null,null,"",""]
["1.2.1.1","Úspory nad 10% (mimo režim VP)",null,4,1,true,false,true,null,null,null,null,null,null,null,"Mimo režim veřejné podpory",null,null,"","ANO"]
["1.2.1.2","Úspory nad 10% (v režimu VP_GBER)",null,4,2,true,false,true,null,null,null,null,null,null,null,"Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["1.2.2","Úspory k rozdělení",null,3,2,true,false,false,null,null,null,null,null,null,null,null,null,null,"",""]
["1.2.2.1","Úspory k rozdělení (mimo režim VP)",null,4,1,true,false,true,null,null,null,null,null,null,null,"Mimo režim veřejné podpory",null,null,"","ANO"]
["1.2.2.2","Úspory k rozdělení (v režimu VP_GBER)",null,4,2,true,false,true,null,null,null,null,null,null,null,"Obecné nařízení o blokových výjimkách (Nařízení Komise (EU) č. 651/2014)","Podpora výzkumu, vývoje a inovací",null,"ANO",""]
["2","Celkové nezpůsobilé výdaje",null,1,2,true,false,true,null,null,null,null,null,true,null,"Mimo režim veřejné podpory",null,null,"",""]

{"sheet":"Souhrny","index":4,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Souhrny z rozpočtu"]
[]
["Celkem z GBER",{"$f":"SUMIF(GBER,\"ANO\",Total)","v":0}]
["Celkem z režimu mimo VP",{"$f":"SUMIF(VP,\"ANO\",Total)","v":0}]

{"sheet":"Translate","index":5,"n_rows":70,"n_cols":2,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
["CZ","ENG"]
["Celkové způsobilé výdaje","Total eligible expenses"]
["Výdaje na přímé aktivity","Expenditure on direct activities"]
["Výdaje na přímé aktivity - investiční (nad 40 tis. Kč HIM a 60 tis. Kč NHIM)","Expenditures on direct activity - investment (over 40 thousand CZK TA and 60 th. CIZ IA)"]
["Budovy a stavby (mimo režim VP)"," Building and Structures (outside the SA scheme)"]
["Stroje a zařízení (mimo režim VP)"," Machinery and equipment (outside the SA scheme)"]
["Hardware a osobní vybavení (mimo režim VP)","Hardware and personal equipment (outside the SA scheme)"]
["Nehmotný investiční majetek (mimo režim VP)","Intangible assets (outside the SA scheme)"]
["Výdaje na přímé aktivity - neinvestiční","Expenditure on direct activities - non-investment"]
["Osobní výdaje","Personal Expenses"]
["Platy, odměny z dohod a autorské příspěvky","Salaries, bonuses from agreements, royalties"]
["Platy","Salaries, bonuses from agreements, royalties"]
["Platy (mimo režim VP)","Salaries (outside the SA scheme)"]
["Platy (v režimu VP_GBER)","Salaries (in SA_GBER scheme)"]
["DPČ","Contract for work activity (CWA)"]
["DPČ (mimo režim VP)","CWA (outside the SA scheme)"]
["DPČ (v režimu VP)","CWA (in SA_GBER scheme)"]
["DPP","Contract for work (CW)"]
["DPP (mimo režim VP)","CW (outside the SA scheme)"]
["DPP (v režimu VP_GBER)","CW (in SA_GBER scheme)"]
["Autorské příspěvky","Royalties"]
["Autorské příspěvky (mimo režim VP)","Royalties (outside the SA scheme)"]
["Autorské příspěvky (v režimu VP_GBER)","Royalties (in SA_GBER scheme)"]
["Pojistné na sociální a zdravotní zabezpečení","Social Security and Health Insurance"]
["Pojistné na sociální a zdravotní zabezpečení (mimo režim VP)"," Social Security and Health Insurance (outside the SA scheme)"]
["Pojistné na sociální a zdravotní zabezpečení (v režimu VP_GBER)","Social Security and Health Insurance (in SA_GBER scheme)"]
["Jiné povinné výdaje","Other Compulsory Expenses"]
["Jiné povinné výdaje (mimo režim VP)","Other Compulsory Expenses (outside the SA scheme)"]
["Jiné povinné výdaje (v režimu VP_GBER)","Other Compulsory Expenses (in SA_GBER scheme)"]
["Cestovní náhrady","Travel expenses"]
["Tuzemské","Domestic"]
["Tuzemské (mimo režim VP)","Domestic (outside the SA scheme)"]
["Tuzemské (v režimu VP_GBER)","Domestic (in SA_GBER scheme)"]
["Zahraniční","Foreign"]
["Zahraniční (mimo režim VP)","Foreign (outside the SA scheme)"]
["Zahraniční (v režimu VP_GBER)","Foreign (in SA_GBER scheme)"]
["Per diem","Per diem"]
["Per diem (mimo režim VP)","Per diem (outside the SA scheme)"]
["Per diem (v režimu VP_GBER)","Per diem (in SA_GBER scheme)"]
["Hmotný majetek a materiál","Tangible assets and material"]
["Hmotný majetek a materiál (mimo režim VP)"," Tangible assets and material (outside the SA scheme)"]
["Hmotný majetek a materiál (v režimu VP_GBER)","Tangible assets and material (outside the SA scheme)"]
["Nehmotný majetek","Intangible assets"]
["Nehmotný majetek (mimo režim VP)"," Intangible assets (outside the SA scheme)"]
["Nehmotný majetek (v režimu VP_GBER)","Intangible assets (in SA_GBER scheme)"]
["Místní kancelář","Local office"]
["Telefony, poštovné, internet","Telephone, postal,internet"]
["Telefony, poštovné, internet  (mimo režim VP)","Telephone, postal,internet (outside the SA scheme)"]
["Telefony, poštovné, internet (v režimu VP_GBER)","Telephone, postal,internet (in SA_GBER scheme)"]
["Energie","Energies"]
["Energie  (mimo režim VP)","Energies (outside the SA scheme)"]
["Energie (v režimu VP_GBER)","Energies (in SA_GBER scheme)"]
["Nájem","Lease"]
["Nájem  (mimo režim VP)","Lease (outside the SA scheme)"]
["Nájem (v režimu VP_GBER)","Lease (in SA_GBER scheme)"]
["Ostatní výdaje","Other Expenses"]
["Ostatní výdaje  (mimo režim VP)","Other Expenses (outside the SA scheme)"]
["Ostatní výdaje (v režimu VP_GBER)","Other Expenses (in SA_GBER scheme)"]
["Nákup služeb","Service purchase"]
["Outsorcované služby","Outsourced services"]
["Outsorcované služby (mimo režim VP)","Outsourced services (outside the SA scheme)"]
["Outsorcované služby (v režimu VP_GBER)","Outsourced services (in SA_GBER scheme)"]
["Nájem a leasing","Rental and Leasing"]
["Nájem a leasing (mimo režim VP)","Rental and Leasing (outside the SA scheme)"]
["Nájem a leasing (v režimu VP_GBER)","Rental and Leasing (in SA_GBER scheme)"]
["Správní a jiné poplatky","Administrative and other charges"]
["Správní a jiné poplatky (mimo režim VP)","Administrative and other charges (outside the SA scheme)"]
["Správní a jiné poplatky (v režimu VP_GBER)","Administrative and other charges (in SA_GBER scheme)"]
["Přímá podpora (mimo režim VP)","Direct Support (outside the SA scheme)"]
["Celkové nezpůsobilé výdaje","Total ineligible expenditure"]

{"sheet":"Poznámky","index":6,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Poznámky a komentáře"]
[]
["Poznámka 1"]